Jamieson Wellness Income Statement

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	845.84	822.06	733.78	676.17	547.37	451.03
Revenue Growth (YoY)	12.52%	12.03%	8.52%	23.53%	21.36%	11.73%
Cost of Revenue	493.65	483.72	458.17	442.61	349.03	288.59
Gross Profit	352.2	338.33	275.61	233.56	198.34	162.44
Selling, General & Admin	227.82	224.57	181.76	146.17	115.15	86.41
Total Operating Expenses	227.82	224.57	181.76	146.17	115.15	86.41
Operating Income	128.14	117.53	106.28	95.25	83.19	76.03
Interest Expense	-22.57	-22.41	-20.27	-22.78	-12.42	-5.66
Other Non-Operating Income (Expense)	2.49	-1.51	2.22	1.07	-0.27	0.09
Total Non-Operating Income (Expense)	-20.07	-23.92	-18.06	-21.72	-12.69	-5.57
Pretax Income	104.3	89.84	75.8	65.67	70.5	70.47
Provision for Income Taxes	-27.73	-25.37	-24.67	-19.63	-17.7	-18.38
Net Income	73.69	62.44	51.91	47.88	52.81	52.08
Minority Interest in Earnings	2.89	2.03	-0.78	-1.84	-	-
Net Income to Common	73.69	62.44	51.91	47.88	52.81	52.08
Net Income Growth	37.53%	20.27%	8.42%	-9.33%	1.39%	25.20%
Shares Outstanding (Basic)	42	42	42	42	41	40
Shares Outstanding (Diluted)	43	43	43	43	42	42
Shares Change (YoY)	0.58%	0.09%	0.45%	1.27%	1.04%	1.26%
EPS (Basic)	1.76	1.49	1.23	1.10	1.29	1.30
EPS (Diluted)	1.72	1.46	1.19	1.08	1.25	1.25
EPS Growth	40.98%	22.69%	10.18%	-13.60%	-	23.76%
Shares Outstanding	41.38	41.83	41.58	41.55	41.69	40.41
Free Cash Flow	31.84	69.8	52.4	22.88	36.66	22.91
Free Cash Flow Growth	-54.39%	33.22%	129.03%	-37.59%	60.02%	-21.94%
Free Cash Flow Per Share	0.74	1.63	1.22	0.54	0.87	0.55
Dividends Per Share	0.020	-	0.820	0.740	0.660	0.575
Dividend Growth	-	-	10.81%	12.12%	14.78%	18.56%
Gross Margin	41.64%	41.16%	37.56%	34.54%	36.23%	36.02%
Operating Margin	15.15%	14.30%	14.48%	14.09%	15.20%	16.86%
Profit Margin	9.05%	7.84%	6.97%	6.81%	9.65%	11.55%
FCF Margin	3.76%	8.49%	7.14%	3.38%	6.70%	5.08%
EBITDA	148.07	137.18	124.81	115.57	100.44	90.3
EBITDA Margin	17.51%	16.69%	17.01%	17.09%	18.35%	20.02%
EBIT	128.14	117.53	106.28	95.25	83.19	76.03
EBIT Margin	15.15%	14.30%	14.48%	14.09%	15.20%	16.86%
Effective Tax Rate	-26.58%	-28.24%	-32.54%	-29.89%	-25.10%	-26.09%

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.